Forecasting Report

Methodology

---

Product	Life of Loan	RNS	Cutoff Methodology	Economic Scenario	Reversion to Mean	Input/Output Reversion	Losses	ScenarioID
UNSECURED	48	48	Life of Loan	Baseline Scenario July 2020	None	Input	416161533	1

---

Total Losses by Scenario

---

ID = 1

Window	Product	DQ Status	Number of Accounts	Predicted Losses	ScenarioID
48	UNSECURED	DQ0	582833	$367,399,263	1
48	UNSECURED	DQ30	3301	$12,767,037	1
48	UNSECURED	DQ60	1469	$6,894,068	1
48	UNSECURED	DQ90	1326	$7,744,532	1
48	UNSECURED	DQ120	3268	$21,356,633	1
48	UNSECURED	Overall	592197	$416,161,533	1

Losses over Time

---

---

Loss Rates

---